Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.31% first-year return on $147k initial cash invested.
-7.31%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,206
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,206
Total Expenses
$5,101
Mortgage P&I
82%
$3,437
Property Taxes
8%
$326
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0